Breakdown
TTM
8/31/2025
8/31/2024
8/31/2023
8/31/2022
Total Revenue
0
0
0
0
0
Cost of Revenue
117.1340
112.2040
105.8750
101.6120
60.1550
Gross Profit
-117.1340
-112.2040
-105.8750
-101.6120
-60.1550
Operating Expense
10,642.2780
6,051.4550
3,176.2000
2,838.5710
1,401.4120
Operating Income
-10,759.4120
-6,163.6590
-3,282.0750
-2,940.1830
-1,461.5670
Net Non Operating Interest Income Expense
343.7170
124.2060
-10.6380
-12.9130
-4.0450
Other Income Expense
211.3060
118.1500
99.0610
-1,743.3160
54.1770
Pretax Income
-10,204.3890
-5,921.3030
-3,193.6520
-4,696.4120
-1,411.4350
Net Income Common Stockholders
-10,234.2080
-5,925.7160
-3,188.5630
-4,696.4120
-1,411.4350
Diluted NI Available to Com Stockholders
-10,234.2080
-5,925.7160
-3,188.5630
-4,696.4120
-1,411.4350
Basic EPS
-0.10
-0.07
-0.05
-0.11
-0.04
Diluted EPS
-0.10
-0.07
-0.05
-0.11
-0.04
Basic Average Shares
103,678.3150
85,573.5400
58,216.0870
42,961.1990
37,199.0580
Diluted Average Shares
103,678.3150
85,573.5400
58,216.0870
42,961.1990
37,199.0580
Rent Expense Supplemental
--
--
0
3
11.8600
Total Expenses
10,759.4120
6,163.6590
3,282.0750
2,940.1830
1,461.5670
Net Income from Continuing & Discontinued Operation
-10,234.2080
-5,925.7160
-3,188.5630
-4,696.4120
-1,411.4350
Normalized Income
-10,353.3000
-5,954.1740
-3,215.3970
-2,875.4640
-1,408.2120
Interest Income
364.7080
134.4770
0
--
--
Interest Expense
19.4450
8.7250
10.6380
12.9130
4.0450
Net Interest Income
343.7170
124.2060
-10.6380
-12.9130
-4.0450
EBIT
-10,184.9440
-5,912.5780
-3,183.0140
-4,683.4990
-1,407.3900
EBITDA
-10,067.8100
-5,800.3740
-3,077.1390
-4,581.8870
-1,347.2350
Reconciled Cost of Revenue
117.1340
112.2040
105.8750
101.6120
60.1550
Reconciled Depreciation
117.1340
112.2040
105.8750
101.6120
60.1550
Net Income from Continuing Operation Net Minority Interest
-10,234.2080
-5,925.7160
-3,188.5630
-4,696.4120
-1,411.4350
Total Unusual Items Excluding Goodwill
119.0920
28.4580
26.8340
-1,820.9480
-3.2230
Total Unusual Items
119.0920
28.4580
26.8340
-1,820.9480
-3.2230
Normalized EBITDA
-10,186.9020
-5,828.8320
-3,103.9730
-2,760.9390
-1,344.0120
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
0
0
0
0
0
8/31/2022 - 1/4/2021
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade